| (in millions of euros) | FY 2021 | FY 2022 | 2022/2021 published change |
2022/2021 comparable change(a) |
|---|---|---|---|---|
| Total Revenue | Total RevenueFY 202123,335 | Total RevenueFY 202229,934 | Total Revenue2022/2021 published change+28.3% |
Total Revenue2022/2021 comparable change(a)+7.0% |
| Of which Gas & Services | Of which Gas & ServicesFY 202122,267 | Of which Gas & ServicesFY 202228,573 | Of which Gas & Services2022/2021 published change+28.3% |
Of which Gas & Services2022/2021 comparable change(a)+6.1% |
| Operating Income Recurring (OIR) | Operating Income Recurring (OIR) FY 20214,160 |
Operating Income Recurring (OIR) FY 20224,862 |
Operating Income Recurring (OIR) 2022/2021published change +16.9% |
Operating Income Recurring (OIR) 2022/2021comparable change(a) +10.5% |
| Group OIR Margin | Group OIR Margin FY 202117.8% |
Group OIR Margin FY 202216.2% |
Group OIR Margin 2022/2021published change -160 bps |
Group OIR Margin 2022/2021comparable change(a)
|
| Variation excluding energy | Variation excluding energyFY 2021
|
Variation excluding energyFY 2022
|
Variation excluding energy2022/2021 published change+70 bps |
Variation excluding energy2022/2021 comparable change(a)
|
| Other Non‑Recurring Operating Income and Expenses | Other Non‑Recurring Operating Income and Expenses FY 2021(151) |
Other Non‑Recurring Operating Income and Expenses FY 2022(571) |
Other Non‑Recurring Operating Income and Expenses 2022/2021published change
|
Other Non‑Recurring Operating Income and Expenses 2022/2021comparable change(a)
|
| Net Profit (Group share) | Net Profit (Group share) FY 20212,572 |
Net Profit (Group share) FY 20222,759 |
Net Profit (Group share) 2022/2021published change +7.3% |
Net Profit (Group share) 2022/2021comparable change(a)
|
| Net Profit Recurring (Group share) (b) | Net Profit Recurring (Group share) (b)FY 20212,572 |
Net Profit Recurring (Group share) (b)FY 20223,162 |
Net Profit Recurring (Group share) (b)2022/2021published change +22.9% |
Net Profit Recurring (Group share) (b)2022/2021comparable change(a)
|
| Variation Net Profit Recurring (Group share) excluding currency impact (b) | Variation Net Profit Recurring (Group share) excluding currency impact (b)FY 2021
|
Variation Net Profit Recurring (Group share) excluding currency impact (b)FY 2022
|
Variation Net Profit Recurring (Group share) excluding currency impact (b)2022/2021 published change+17.3% |
Variation Net Profit Recurring (Group share) excluding currency impact (b)2022/2021 comparable change(a)
|
| Earnings per share (in euros) | Earnings per share (in euros)FY 20214.94 (d) | Earnings per share (in euros)FY 20225.28 | Earnings per share (in euros)2022/2021 published change+7.0% |
Earnings per share (in euros)2022/2021 comparable change(a)
|
| Net Dividend per share (in euros) | Net Dividend per share (in euros)FY 20212.63 (c) | Net Dividend per share (in euros)FY 20222.95 (d) | Net Dividend per share (in euros)2022/2021 published change+12.2% |
Net Dividend per share (in euros)2022/2021 comparable change(a)
|
| Cash flow from operating activities before changes in net working capital | Cash flow from operating activities before changes in net working capital FY 20215,292 |
Cash flow from operating activities before changes in net working capital FY 20226,255 |
Cash flow from operating activities before changes in net working capital 2022/2021published change +18.2% |
Cash flow from operating activities before changes in net working capital 2022/2021comparable change(a)
|
| Net Capital Expenditure (e) | Net Capital Expenditure (e)FY 20213,388 |
Net Capital Expenditure (e)FY 20223,246 |
Net Capital Expenditure (e)2022/2021published change
|
Net Capital Expenditure (e)2022/2021comparable change(a)
|
| Net Debt | Net Debt FY 2021€10.4 bn |
Net Debt FY 2022€10.3 bn |
Net Debt 2022/2021published change
|
Net Debt 2022/2021comparable change(a)
|
| Net Debt to Equity ratio | Net Debt to Equity ratio FY 202147.5% |
Net Debt to Equity ratio FY 202241.8% |
Net Debt to Equity ratio 2022/2021published change
|
Net Debt to Equity ratio 2022/2021comparable change(a)
|
| Return on Capital Employed – ROCE | Return on Capital Employed – ROCE FY 20219.3% |
Return on Capital Employed – ROCE FY 20229.1% |
Return on Capital Employed – ROCE 2022/2021published change -20 bps |
Return on Capital Employed – ROCE 2022/2021comparable change(a)
|
| RECURRING ROCE (f) | RECURRING ROCE (f)FY 20219.3% | RECURRING ROCE (f)FY 202210.3% | RECURRING ROCE (f)2022/2021 published change+100 bps |
RECURRING ROCE (f)2022/2021 comparable change(a)
|
